CIMG Inc. Income Statement
CIMG|13 years of annual SEC 10-K data (FY2013-FY2025)
Line items include revenue, cost of goods sold, gross profit, operating expenses, interest, taxes, and net income with per-share data across 13 fiscal years. All figures from audited SEC 10-K filings.
CIMG Inc. reported $10M in revenue and $5M in net loss for FY2025. Revenue has grown at a 44.7% compound annual rate over the past 12 years.
Based on SEC 10-K filings.
Key Data Points
- Low Piotroski F-Score: 2/9 (multiple financial health concerns)
- Altman Z-Score -0.50 (distress zone, below 1.8 threshold)
- Low earnings quality (accrual-heavy earnings)
Data sourced from SEC EDGAR filings. Not investment advice.
| Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.3M | $1.9M | $1.8M | $3.1M | $1.9M | $1.4M | $1.8M | $1.4M | $1.6M | $455.5K | $115.0K | $71.8K | $122.2K |
| Cost of Revenue | $10.2M | $1.9M | $2.0M | $3.2M | $2.0M | $1.6M | $1.5M | $1.3M | $1.3M | $408.1K | $72.1K | $59.0K | $155.3K |
| Gross Profit | $125.8K | $32.2K | -$210.8K | -$110.4K | -$80.1K | -$239.0K | $295.1K | $67.2K | $309.2K | $47.3K | $43.0K | $12.8K | -$33.0K |
| SG&A Expense | - | - | - | $10.6M | $17.1M | $1.4M | $1.0M | - | $741.5K | $308.6K | $363.8K | $2.9M | - |
| R&D Expense | - | - | - | $633 | $1.8K | $11.4K | $1.8K | $18.2K | $18.9K | $9.4K | - | - | - |
| Operating Income | -$5.2M | -$10.9M | -$8.4M | -$11.4M | -$18.0M | -$9.3M | -$12.1M | -$3.6M | -$1.8M | -$1.3M | -$1.5M | - | $484.1K |
| Interest Expense | - | - | - | $6.3K | $14.4K | $21.2K | $5.3K | $2.5K | $7.0K | -$3.4K | - | $1.5M | - |
| Income Tax | $3.1K | $0 | $0 | $0 | $0 | - | - | - | - | - | - | - | - |
| Net Income | -$4.9M | -$9.0M | -$8.7M | -$11.8M | -$18.6M | -$9.5M | -$12.2M | -$3.6M | -$1.8M | -$1.3M | -$1.5M | -$3.1M | -$1.1M |
| EPS (Basic) | -$83.46 | -$11.95 | -$21.32 | -$1.13 | - | - | - | - | - | - | - | - | - |
| EPS (Diluted) | -$83.46 | -$11.95 | -$21.32 | - | -$0.68 | -$0.88 | -$0.29 | -$0.05 | -$0.04 | -$0.05 | -$0.10 | -$0.03 | -$0.01 |
| Shares Outstanding | 248.9K | 748.6K | 676.2K | 17.8M | 14.6M | 13.9M | 13.2M | 34.7M | 31.2M | 30.1M | 30.1M | 38.0M | 30.4M |
| Gross Margin | 1.2% | 1.7% | -12.0% | -3.5% | -4.2% | -17.0% | 16.4% | 4.8% | 19.0% | 10.4% | 37.3% | 17.8% | -27.0% |
| Operating Margin | -50.5% | -562.8% | -477.0% | -366.7% | -934.3% | -665.2% | -674.9% | -260.5% | -108.5% | -280.6% | -1276.2% | - | 396.0% |
| Profit Margin | -47.4% | -464.8% | -497.7% | -379.5% | -962.9% | -675.4% | -679.5% | -257.5% | -109.1% | -280.0% | -1277.5% | -4369.6% | -898.3% |